Highlights

[KUB] QoQ Quarter Result on 2020-03-31 [#1]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 21-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -82.09%    YoY -     1,164.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 96,683 62,306 109,382 110,592 86,415 101,216 99,234 -1.72%
  QoQ % 55.17% -43.04% -1.09% 27.98% -14.62% 2.00% -
  Horiz. % 97.43% 62.79% 110.23% 111.45% 87.08% 102.00% 100.00%
PBT 14,844 28,030 6,186 30,406 -557 -10,270 2,589 219.32%
  QoQ % -47.04% 353.12% -79.66% 5,558.89% 94.58% -496.68% -
  Horiz. % 573.35% 1,082.66% 238.93% 1,174.43% -21.51% -396.68% 100.00%
Tax -1,789 457 -1,021 669 -1,026 -1,265 -2,536 -20.70%
  QoQ % -491.47% 144.76% -252.62% 165.20% 18.89% 50.12% -
  Horiz. % 70.54% -18.02% 40.26% -26.38% 40.46% 49.88% 100.00%
NP 13,055 28,487 5,165 31,075 -1,583 -11,535 53 3,790.25%
  QoQ % -54.17% 451.54% -83.38% 2,063.04% 86.28% -21,864.15% -
  Horiz. % 24,632.08% 53,749.05% 9,745.28% 58,632.07% -2,986.79% -21,764.15% 100.00%
NP to SH 12,708 28,448 4,931 27,537 -1,010 -9,609 390 913.72%
  QoQ % -55.33% 476.92% -82.09% 2,826.44% 89.49% -2,563.85% -
  Horiz. % 3,258.46% 7,294.36% 1,264.36% 7,060.77% -258.97% -2,463.85% 100.00%
Tax Rate 12.05 % -1.63 % 16.51 % -2.20 % - % - % 97.95 % -75.17%
  QoQ % 839.26% -109.87% 850.45% 0.00% 0.00% 0.00% -
  Horiz. % 12.30% -1.66% 16.86% -2.25% 0.00% 0.00% 100.00%
Total Cost 83,628 33,819 104,217 79,517 87,998 112,751 99,181 -10.72%
  QoQ % 147.28% -67.55% 31.06% -9.64% -21.95% 13.68% -
  Horiz. % 84.32% 34.10% 105.08% 80.17% 88.72% 113.68% 100.00%
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.50 % 45.72 % 4.72 % 28.10 % -1.83 % -11.40 % 0.05 % 4,035.05%
  QoQ % -70.47% 868.64% -83.20% 1,635.52% 83.95% -22,900.00% -
  Horiz. % 27,000.00% 91,440.00% 9,440.00% 56,200.00% -3,660.00% -22,800.00% 100.00%
ROE 3.31 % 7.75 % 1.45 % 8.25 % -0.33 % -3.14 % 0.12 % 807.42%
  QoQ % -57.29% 434.48% -82.42% 2,600.00% 89.49% -2,716.67% -
  Horiz. % 2,758.33% 6,458.33% 1,208.33% 6,875.00% -275.00% -2,616.67% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.37 11.20 19.66 19.87 15.53 18.19 17.83 -1.72%
  QoQ % 55.09% -43.03% -1.06% 27.95% -14.62% 2.02% -
  Horiz. % 97.42% 62.82% 110.26% 111.44% 87.10% 102.02% 100.00%
EPS 2.28 5.11 0.89 4.95 -0.18 -1.73 0.07 913.45%
  QoQ % -55.38% 474.16% -82.02% 2,850.00% 89.60% -2,571.43% -
  Horiz. % 3,257.14% 7,300.00% 1,271.43% 7,071.43% -257.14% -2,471.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.6600 0.6100 0.6000 0.5500 0.5500 0.5700 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.37 11.20 19.66 19.87 15.53 18.19 17.83 -1.72%
  QoQ % 55.09% -43.03% -1.06% 27.95% -14.62% 2.02% -
  Horiz. % 97.42% 62.82% 110.26% 111.44% 87.10% 102.02% 100.00%
EPS 2.28 5.11 0.89 4.95 -0.18 -1.73 0.07 913.45%
  QoQ % -55.38% 474.16% -82.02% 2,850.00% 89.60% -2,571.43% -
  Horiz. % 3,257.14% 7,300.00% 1,271.43% 7,071.43% -257.14% -2,471.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.6600 0.6100 0.6000 0.5500 0.5500 0.5700 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6250 0.4800 0.2000 0.3350 0.3200 0.3200 0.4050 -
P/RPS 3.60 4.29 1.02 1.69 2.06 1.76 2.27 35.88%
  QoQ % -16.08% 320.59% -39.64% -17.96% 17.05% -22.47% -
  Horiz. % 158.59% 188.99% 44.93% 74.45% 90.75% 77.53% 100.00%
P/EPS 27.37 9.39 22.57 6.77 -176.31 -18.53 577.87 -86.84%
  QoQ % 191.48% -58.40% 233.38% 103.84% -851.48% -103.21% -
  Horiz. % 4.74% 1.62% 3.91% 1.17% -30.51% -3.21% 100.00%
EY 3.65 10.65 4.43 14.77 -0.57 -5.40 0.17 668.19%
  QoQ % -65.73% 140.41% -70.01% 2,691.23% 89.44% -3,276.47% -
  Horiz. % 2,147.06% 6,264.71% 2,605.88% 8,688.24% -335.29% -3,176.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 0.73 0.33 0.56 0.58 0.58 0.71 17.94%
  QoQ % 24.66% 121.21% -41.07% -3.45% 0.00% -18.31% -
  Horiz. % 128.17% 102.82% 46.48% 78.87% 81.69% 81.69% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 27/02/20 - 29/08/19 30/05/19 -
Price 0.5750 0.7000 0.4600 0.3150 0.3250 0.3350 0.3350 -
P/RPS 3.31 6.25 2.34 1.58 2.09 1.84 1.88 45.66%
  QoQ % -47.04% 167.09% 48.10% -24.40% 13.59% -2.13% -
  Horiz. % 176.06% 332.45% 124.47% 84.04% 111.17% 97.87% 100.00%
P/EPS 25.18 13.69 51.91 6.37 -179.06 -19.40 477.99 -85.87%
  QoQ % 83.93% -73.63% 714.91% 103.56% -822.99% -104.06% -
  Horiz. % 5.27% 2.86% 10.86% 1.33% -37.46% -4.06% 100.00%
EY 3.97 7.30 1.93 15.71 -0.56 -5.15 0.21 605.87%
  QoQ % -45.62% 278.24% -87.71% 2,905.36% 89.13% -2,552.38% -
  Horiz. % 1,890.48% 3,476.19% 919.05% 7,480.95% -266.67% -2,452.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 1.06 0.75 0.53 0.59 0.61 0.59 25.47%
  QoQ % -21.70% 41.33% 41.51% -10.17% -3.28% 3.39% -
  Horiz. % 140.68% 179.66% 127.12% 89.83% 100.00% 103.39% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS